Market cap
₹96 Cr
Revenue (TTM)
₹42 Cr
P/E Ratio
20.9
P/B Ratio
3
Div. Yield
0 %
Income Statement (₹ Cr) |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
41.70
|
37.08
|
32.32
|
28.75
|
--
|
--
|
|||||
|
Total Income
|
41.78
|
37.11
|
32.39
|
28.94
|
--
|
--
|
|||||
|
Total Expenditure
|
34.47
|
32.81
|
30.31
|
27.42
|
--
|
--
|
|||||
|
EBITDA
|
7.23
|
4.27
|
2.01
|
1.33
|
--
|
--
|
|||||
|
Depreciation
|
0.85
|
0.96
|
0.84
|
0.48
|
--
|
--
|
|||||
|
EBIT
|
6.38
|
3.32
|
1.17
|
0.85
|
--
|
--
|
|||||
|
Interest
|
0.37
|
0.60
|
0.88
|
0.55
|
--
|
--
|
|||||
|
Other Income
|
0.08
|
0.03
|
0.07
|
0.19
|
--
|
--
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
6.09
|
2.74
|
0.36
|
0.48
|
--
|
--
|
|||||
|
Provision for Tax
|
1.53
|
0.71
|
0.03
|
0.06
|
--
|
--
|
|||||
|
Profit after Tax
|
4.56
|
2.03
|
0.32
|
0.42
|
--
|
--
|
Liabilities (₹ Cr) |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
12.31
|
5.46
|
3.43
|
3.11
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4.16
|
3.46
|
6.16
|
5.21
|
--
|
--
|
|||||
|
Current Liabilities
|
9.62
|
10.09
|
13.68
|
14.00
|
--
|
--
|
|||||
|
Total Liabilities
|
26.09
|
19.02
|
23.27
|
22.34
|
--
|
--
|
Assets (₹ Cr) |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
9.84
|
5.80
|
6.41
|
5.15
|
--
|
--
|
|||||
|
Current Assets
|
16.25
|
13.22
|
16.86
|
17.17
|
--
|
--
|
|||||
|
Total Assets
|
26.09
|
19.02
|
23.27
|
22.34
|
--
|
--
|
|||||
|
Total Debt*
|
9.23
|
6.38
|
14.79
|
11.64
|
--
|
--
|
|||||
|
Net Current Assets
|
6.63
|
3.13
|
3.18
|
3.17
|
--
|
--
|
|||||
|
Contingent Liabilities
|
0.49
|
0.33
|
--
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
0.46
|
9.17
|
-1.43
|
1.10
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-4.85
|
-0.32
|
-2.04
|
-2.26
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
4.76
|
-9.01
|
2.27
|
1.53
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
0.38
|
-0.16
|
-1.19
|
0.37
|
--
|
--
|
Financials Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
12.57
|
6.07
|
0.97
|
1.26
|
--
|
--
|
|||||
|
Cash EPS (₹)
|
14.91
|
8.93
|
3.48
|
2.71
|
--
|
--
|
|||||
|
Adjusted Book Value (₹)
|
33.93
|
16.34
|
10.27
|
9.30
|
--
|
--
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
1.27
|
479.92
|
-74.84
|
57.68
|
--
|
--
|
|||||
|
Free Cash Flow per Share (₹)
|
-13.87
|
355.37
|
-220.84
|
-92.52
|
--
|
--
|
Profitability Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
38.70
|
22.24
|
7.48
|
7.01
|
--
|
--
|
|||||
|
ROE (%)
|
51.34
|
45.64
|
9.87
|
13.53
|
--
|
--
|
|||||
|
ROA (%)
|
20.23
|
9.60
|
1.42
|
1.89
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
15.30
|
8.94
|
3.61
|
2.95
|
--
|
--
|
|||||
|
Net Margin (%)
|
10.92
|
5.47
|
1.00
|
1.45
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
12.98
|
8.05
|
3.60
|
3.15
|
--
|
--
|
Growth Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
12.46
|
14.73
|
12.41
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
92.43
|
183.94
|
37.88
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
124.73
|
528.45
|
-23.24
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
107.04
|
528.45
|
-23.24
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
125.34
|
59.14
|
10.38
|
--
|
--
|
--
|
Valuation Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.70
|
1.92
|
7.95
|
7.93
|
--
|
--
|
|||||
|
Close Price (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap (₹ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.75
|
1.17
|
4.31
|
3.74
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.31
|
0.42
|
2.25
|
1.77
|
--
|
--
|
|||||
|
Current Ratio
|
1.69
|
1.31
|
1.23
|
1.23
|
--
|
--
|
|||||
|
Quick Ratio
|
1.25
|
0.95
|
0.75
|
0.86
|
--
|
--
|
|||||
|
Interest Coverage
|
17.42
|
5.55
|
1.41
|
1.86
|
--
|
--
|
Operating Efficiency Ratios |
Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
19.03
|
17.54
|
19.56
|
28.14
|
--
|
--
|
|||||
|
Asset Turnover
|
1.85
|
1.75
|
1.42
|
1.29
|
--
|
--
|
|||||
|
Receivable days
|
63.20
|
63.13
|
81.39
|
102.73
|
--
|
--
|
|||||
|
Inventory Days
|
34.24
|
50.02
|
65.93
|
64.82
|
--
|
--
|
|||||
|
Payable days
|
68.02
|
82.15
|
103.42
|
139.45
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
29.42
|
31.00
|
43.89
|
28.10
|
--
|
--
|